5.885
Revenue¥B
2.928
3.112
3.376
3.639
3.909
4.124
4.417
4.762
5.116
5.547
6.019
7.25%
7.18%
29
13.94
Revenue growth%
19.09
16.18
15.42
12.78
14.85
14.24
16.45
17.54
16.61
16.56
5.14
16.56
16.31
48
16.30
Gross margin%
19.33
19.50
22.34
21.60
22.40
24.15
23.39
21.49
24.09
23.88
18.99
23.88
22.37
20
12.06
Operating margin%
20.39
18.81
21.70
19.77
19.27
17.30
14.88
13.74
14.41
12.34
27.82
14.41
18.06
41
27.62
Net margin%
6.86
4.67
3.82
3.01
1.24
1.45
1.48
4.41
2.73
1.38
19.18
1.48
2.87
22
32.88
P/E ratio (avg)x
19.25
19.80
21.92
24.28
24.98
26.06
24.76
22.17
23.71
21.24
11.43
23.71
22.94
30
13.05
EV/EBITx
26.91
24.43
25.50
28.60
26.90
28.55
27.67
29.98
33.04
31.06
33.96
29.98
28.11
23
23.99
FCF yield (avg)%
22.50
24.68
27.38
25.45
27.54
28.91
27.88
29.69
30.80
33.47
8.28
29.69
27.71
74
25.13
FCF margin%
10.02
12.06
11.44
9.08
10.50
9.36
9.96
11.46
13.03
11.16
8.75
11.16
10.83
48
0.761
FCF / Net incomex
2.331
2.363
2.448
2.601
2.591
3.018
3.587
3.524
4.138
4.675
0.735
3.587
2.809
37
28.06
ROIC%
11.39
11.70
11.44
10.99
11.02
12.47
14.27
14.93
13.38
15.07
28.17
14.27
12.09
19
18.23
Return on equity%
25.16
27.31
27.40
30.15
27.47
28.07
30.34
27.99
30.79
32.06
4.69
30.34
28.03
14
16.08
Return on assets%
19.96
22.63
23.66
23.62
23.69
26.33
26.82
28.76
29.73
31.69
10.04
28.76
25.01
53
58.07
EPS¥
101.36
101.11
92.87
95.29
96.67
95.74
100.04
100.82
104.50
101.58
62.30
1.00%
0.03%
—
25.05
EPS growth%
15.33
16.81
18.66
19.46
21.77
20.89
19.04
17.39
18.35
18.38
26.35
18.38
18.52
74
121.23
Bookvalue per sh¥
117.21
131.36
149.62
173.16
189.60
198.32
217.93
242.48
231.82
248.76
79.84
5.58%
8.18%
—
114.96
FCF per share¥
35.03
33.67
36.13
37.91
42.65
43.43
44.92
46.19
43.39
43.10
86.53
0.21%
2.38%
—
58.34
Dividend per sh¥
73.93
81.63
87.81
96.88
95.32
96.79
104.39
107.95
100.98
97.10
142.38
0.37%
2.32%
—
7.67
Div yield (avg)%
11.06
9.46
7.49
5.30
7.91
7.48
10.41
8.78
11.43
12.37
25.91
10.41
9.12
37
20.33
Payout ratio%
5.97
3.79
4.26
4.77
2.49
0.40
0.40
0.40
0.40
3.11
11.51
0.40
2.80
80
19.52
Shares (diluted)M
15.19
14.83
15.22
16.23
16.57
16.99
17.64
16.05
13.71
12.13
20.39
(6.04%)
(2.58%)
72
3.33
Buyback yield%
18.06
20.29
17.73
20.08
18.02
16.53
16.74
17.93
19.30
17.03
9.65
17.03
17.98
34
0.622
D/E ratiox
0.123
0.109
0.118
0.127
0.137
0.129
0.114
0.108
0.097
0.098
0.836
0.108
0.116
89
4.696
Enterprise value¥B
2.217
2.261
2.314
2.509
2.514
2.745
3.246
3.449
3.959
4.386
1.630
11.77%
7.19%
54
4.248
LT debt¥B
2.978
3.365
3.870
4.219
4.616
4.855
5.249
6.271
6.946
6.828
4.685
8.14%
9.38%
94
Revenue
¥5.547B
7.18%
1.00×
Cost of revenue
¥3.851B
7.10%
0.99×
Operating expenses
¥1.207B
7.30%
1.01×
Spread over hurdle
(2.74%)